Syschem (India) Limited (BOM:531173)

Syschem (India) Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	45.35	4.6	27.61	45.13	-17.07	-55.66
Depreciation & Amortization	31.03	29.47	27.89	27.03	25.81	23.55
Loss (Gain) From Sale of Assets	0.11	0.11	0.03	-	-	2.79
Other Operating Activities	0.71	0.48	1.38	1.14	2.1	0.28
Change in Accounts Receivable	-373.34	-155.81	-321.23	-369.86	30.43	17.52
Change in Inventory	-96.03	-168.82	-358.79	36.19	141.23	-127.33
Change in Accounts Payable	264.69	189.02	366.63	175.43	-171.79	176.04
Operating Cash Flow	-127.47	-100.94	-256.48	-84.95	10.7	37.18
Operating Cash Flow Growth	-	-	-	-	-71.23%	7.61%
Capital Expenditures	-167.5	-217.19	-66.82	-19.58	-44.13	-51.09
Sale of Property, Plant & Equipment	0.05	0.31	0.17	-	9.79	-
Investment in Securities	0.08	-0	0.86	2.6	25.78	13.07
Other Investing Activities	0.28	0.18	1.14	0.48	0.75	0.28
Investing Cash Flow	-167.09	-216.71	-64.65	-16.5	-7.82	-37.74
Issuance of Common Stock	338.71	338.71	318.9	107.3	-	-
Other Financing Activities	-0.99	-0.66	-2.53	-0.42	-2.84	-0.55
Financing Cash Flow	337.72	338.05	316.38	106.88	-2.84	-0.55
Miscellaneous Cash Flow Adjustments	-	-	-	0	-	0
Net Cash Flow	43.16	20.41	-4.75	5.44	0.03	-1.11
Free Cash Flow	-294.96	-318.13	-323.31	-104.53	-33.43	-13.91
Free Cash Flow Margin	-6.22%	-8.24%	-13.85%	-8.02%	-5.09%	-1.87%
Free Cash Flow Per Share	-5.75	-7.51	-9.18	-3.28	-1.48	-0.67
Cash Interest Paid	0.92	0.59	2.1	0.2	2.73	0.53
Cash Income Tax Paid	12	5.52	13.52	16.38	-4.66	-17.49
Levered Free Cash Flow	-179.84	-239.22	-159.48	-128.55	30.12	-161.95
Unlevered Free Cash Flow	-179.38	-238.85	-158.17	-128.43	31.83	-161.62
Change in Working Capital	-204.67	-135.61	-313.39	-158.24	-0.13	66.22

Source: S&P Global Market Intelligence. Standard template. Financial Sources.